$207,000
NAL Estimated Property Value1047 Grassy View Dr, Houston, TX, 77073
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
Exterior
Lot Size4,491 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1273250030003
Lot Number3
SubdivisionRemington Ranch
Land UseResidential
Legal DescriptionLT 3 BLK 3 REMINGTON RANCH SEC 8
Census Tract240706
Assessed Land Value$42,675
Assessed Improvement Value$155,486
Assessment Year2025
About this property
WONDERFUL 4 BEDROOM 2 STORY HOUSE IN REMINGTON RANCH NEAR SHOPPING, RESTAURANTS AND FREEWAYS FEATURING: UPDATED INTERIOR, SPLIT FLOOR PLAN, MASTER DOWNSTAIRS, GAMEROOM UPSTAIRS, OPEN DINING/ KITCHEN AREA. KITCHEN HAS STAINLESS STEEL APPLIANCES, GRANITE COUNTER TOPS AND TILE BACK SPLASH. BEDROOMS HAVE CEILING FANS, WINDOW BLINDS. LARGE BACK YARD WITH DETACHED TWO CAR GARAGE. A MUST SEE!
Investor Tools
$207,000
Estimated Property Value
$161,497Estimated Mortgage Balance
$45,503Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,379 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$222/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,629
$198,161
2025
$42,675
$155,486
$198,161
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,629
$198,161
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Conventional
$173,000
No
First
Oct 7, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,497
$45,503
21%
78%
$1,038/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,738/mo
+$488/mo
12.9%
